EN DE

Sun Pharmaceutical Industries Limited (SUNPHARMA) Fair Value & Analysis

Healthcare · IN · Market cap ₹4.6T

SP Sun Pharmaceutical Industries Limited SUNPHARMA · NSE
Price₹1,932
Fair Value₹1,781
Upside-7.8%
Quality65/100
Watch Sun Pharmaceutical Industries Limited for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Solidly profitable · 19.6% net margin
Low debt · generates free cash flow
0.82% dividend yield
Ranks above peers (10/15)
Wide moat 66/100
Evidence: High Range ₹1,091 – ₹2,213 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated today

Fair value updated Aug 13, 2026, revised from ₹989.50 to ₹1,781 (+80.0%) since Jul 19, 2026. Share price −0.5% over the past month.

A solid business, currently priced close to our fair value.

What matters now

  • The price sits close to our fair value, market and models broadly agree here, little valuation tension.
  • A fairly wide model range (₹1,091 to ₹2,213) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

₹2,001 ₹602.53 Fair Value ₹1,781 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range ₹602.53 – ₹2,001 · fair‑value band ₹1,091 – ₹2,213 · the ₹1,932 price screens above the ₹1,781 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Sun Pharmaceutical Industries Limited (SUNPHARMA) currently trades at ₹1,932, while our model-based Fair Value estimate is ₹1,781, implying the stock looks roughly 7.8% fairly valued today. The Quality Score stands at 65/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Sun Pharmaceutical Industries Limited generated revenue of ₹585B at a net margin of 19.6%. Revenue grew 12.8% year over year. It earns a return on equity of 14.7%. The balance sheet holds a net cash position of ₹70.1B. Fundamentals as of Aug 13, 2026

Our scenario range runs from ₹1,091 (bear case) to ₹2,213 (bull case); at ₹1,932, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 26% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -40% fair-value upside, at -8%, SUNPHARMA screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF ₹597.64 ₹1,097 ₹2,039 80
Residual Income ₹342.75 ₹438.89 ₹1,120 76
Rev-Margin DCF ₹577.53 ₹1,018 ₹1,615 74
All 26 models by family
DCF Models
FCF DCF ₹606.77 ₹1,157 ₹2,243 38
Owner Earnings ₹701.37 ₹1,354 ₹2,615 31
5Y Revenue Exit ₹577.53 ₹1,035 ₹1,679 39
5Y EBITDA Exit ₹692.88 ₹1,284 ₹2,055 41
5Y P/E Exit ₹737.92 ₹1,381 ₹2,150 38
10Y Revenue Exit ₹564.54 ₹1,019 ₹1,763 36
10Y EBITDA Exit ₹663.62 ₹1,210 ₹2,100 37
10Y P/E Exit ₹694.74 ₹1,285 ₹2,185 35
Earnings-Based
Graham-Dodd ₹325.34 ₹1,746 ₹2,419 54
Lynch FV ₹482.60 ₹689.43 ₹896.26 50
PEG = 1.0 ₹482.60 ₹689.43 ₹896.26 46
EPV ₹464.97 ₹538.51 ₹603.88 59
Dividend Discount
Gordon GGM ₹157.71 ₹344.31 ₹579.32 70
DDM Multi-Stage ₹157.71 ₹282.05 ₹358.83 61
Multiples
P/E Multiple ₹789.43 ₹1,053 ₹1,316 63
P/S Multiple ₹610.01 ₹813.35 ₹1,017 58
P/B Multiple ₹610.01 ₹813.35 ₹1,017 55
EV/EBIT ₹768.45 ₹1,009 ₹1,249 53
EV/EBITDA ₹769.92 ₹1,010 ₹1,251 54
EV/Revenue ₹559.91 ₹779.21 ₹998.50 43
Asset-Based
NCAV (Graham) ₹174.15 ₹233.36 ₹348.31 50
Growth DCF
Growth DCF ₹597.64 ₹1,097 ₹2,039 80
Rev-Margin DCF ₹577.53 ₹1,018 ₹1,615 74
Economic Profit
Residual Income ₹342.75 ₹438.89 ₹1,120 76
ROIC Compounder ₹525.50 ₹736.77 ₹987.25 72
Growth Earnings
Growth-Adj P/E ₹727.13 ₹1,039 ₹1,350 68

Widest divergence: DCF Models (₹1,210) versus Asset-Based (₹233.36). Highest evidence: Growth DCF (80).

Notify me when SUNPHARMA reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) ₹585B
Revenue growth (YoY) +12.8%
Net margin 19.6%
Return on equity 14.7%
Free cash flow ₹92.4B FY2026
P/E ratio 40.5
More key figures
Operating margin 19.2%
EPS (TTM) ₹47.74
Dividend yield 0.8%
EPS growth (YoY) +25.1%
Net cash ₹70.1B FY2026

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 65/100

Of which business quality 65 · Market factors (momentum, volatility) 71

Profitability 58
Margins and returns on capital today
Quality Growth 41
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 87
Balance sheet, leverage, solvency risk
Investment 51
Disciplined investing over empire-building
Low Volatility 96
Calm price path (market factor)
Momentum 54
Price trend over the last 3–12 months (market factor)
52W Momentum 74
Distance to the 52-week high (market factor)
Net Issuance 81
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Sun Pharmaceutical Industries Limited, a generic pharmaceutical company, develops, manufactures, and markets branded and generic formulations, and active pharmaceutical ingredients (APIs) in India, the United States, and internationally.

Full company description

Sun Pharmaceutical Industries Limited, a generic pharmaceutical company, develops, manufactures, and markets branded and generic formulations, and active pharmaceutical ingredients (APIs) in India, the United States, and internationally. The company offers formulations in various therapeutic areas, including neuropsychiatry, cardiology, diabetes, gastroenterology, pain/analgesics, gynecology, ophthalmology, urology, dermatology, respiratory, anti-infectives, oncology, psychiatry, neurology, orthopaedic, nephrology, urology, dermatology, respiratory, dental, and nutritionals. It also provides generic medications, such as tablets, capsules, injectables, inhalers, ointments, creams, and liquids; speciality medications; antiretrovirals medications; and over-the-counter products, such as vitamins, analgesics, digestives, and lifestyle. In addition, the company offers APIs for anti-cancers, peptides, steroids, sex hormones, immunosuppressant drugs, and controlled substances. It exports its products to approximately 90 countries across Asia, North America, Europe, Africa, South America, and Australia. Sun Pharmaceutical Industries Limited was founded in 1983 and is headquartered in Mumbai, India.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2022 – FY2026 · reported fiscal years

Sun Pharmaceutical Industries Limited reported revenue of ₹585B in FY2026 versus ₹387B in FY2022, a compound +10.9%/yr. Reported net income was ₹115B in FY2026, compounding +36.9%/yr from FY2022.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2026)
₹585B
Latest YoY
+11.2%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+10.0%
Avg. growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+11.8%
Avg. growth/yr (22Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+20.4%
Revenue +10.9%/yr
FY22 ₹387B
FY23 ₹439B
FY24 ₹485B
FY25 ₹526B
FY26 ₹585B
Net income +36.9%/yr
FY22 ₹32.7B
FY23 ₹84.7B
FY24 ₹95.8B
FY25 ₹109B
FY26 ₹115B
Character of growth · EPS growth decomposed (2015-2026) +7.9 % p.a.
Revenue per share +7.0 pp

of which total revenue +7.0 pp · buybacks/dilution +0.0 pp

EBIT margin −2.3 pp
Tax rate −0.5 pp
Residual (interest, one-offs) +3.7 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

Watch SUNPHARMA: get an alert when its fair value changes →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Sun Pharmaceutical Industries Limited Fair Value". https://www.fairvalue-calculator.com/stock/SUNPHARMA

Peer Group

Drug Manufacturers - Specialty & Generic · 624 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 65 · Top 25%
Fair Value upside −8% · Above median
Return on equity (TTM) 15% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 20% · Top 25%
Operating margin (TTM) 19% · Top 25%
Revenue growth 13% · Above median
Dividend yield (TTM) 0.8% · Below median

Valuation Multiples vs Drug Manufacturers - Specialty & Generic median · lower = cheaper

P/E (TTM) 40.5× · Pricier than median
P/B 5.55× · Pricier than 75% of peers
P/S (TTM) 7.93× · Pricier than 75% of peers
P/FCF 0.5× · Cheaper than median
EV/EBITDA 27.7× · Pricier than 75% of peers
PEG 1.04× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 23 · sector 6
FUTURE 64 · sector 21
PAST 59 · sector 25
HEALTH 100 · sector 97
DIVIDEND 16 · sector 34

Insider activity: 45/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Drug Manufacturers - Specialty & Generic stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Jiangsu Hengrui Pharmaceuticals Co 600276 ¥53.76 ¥25.94 -52%
Divi's Laboratories Limited DIVISLAB ₹8,500 ₹1,932 -77%
Torrent Pharmaceuticals Limited TORNTPHARM ₹4,915 ₹1,163 -76%
PharmaEssentia Corporation 6446 1,440 TWD 233.93 TWD -84%
Cipla Limited CIPLA ₹1,463 ₹1,001 -32%
Zydus Lifesciences Limited ZYDUSLIFE ₹1,167 ₹703.32 -40%
Lupin Limited LUPIN ₹2,281 ₹2,477 +9%
Mankind Pharma Limited MANKIND ₹2,433 ₹983.11 -60%
Dr. Reddy's Laboratories Limited DRREDDY ₹1,200 ₹874.79 -27%
Aurobindo Pharma Limited AUROPHARMA ₹1,667 ₹1,340 -20%

Compare Sun Pharmaceutical Industries Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Sun Pharmaceutical Industries Limited (SUNPHARMA) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of ₹1,781 versus a price of ₹1,932, about −8% (fairly valued).
What is the fair value of SUNPHARMA?
Our model-based fair value for Sun Pharmaceutical Industries Limited is ₹1,781 (as of Aug 13, 2026), built from audited fundamentals. The current price is ₹1,932.
What is the quality score of SUNPHARMA?
Sun Pharmaceutical Industries Limited has a Quality Score of 65/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Sun Pharmaceutical Industries Limited (SUNPHARMA)?
Sun Pharmaceutical Industries Limited reported trailing-twelve-month revenue of about ₹585B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of SUNPHARMA?
The net profit margin of Sun Pharmaceutical Industries Limited is about 19.6%, meaning it keeps roughly 19.6% of revenue as net income. Based on the latest reported figures.
Does Sun Pharmaceutical Industries Limited pay a dividend?
Sun Pharmaceutical Industries Limited currently shows a dividend yield of about 0.90% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Sun Pharmaceutical Industries Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.